Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    8219 Surf Dr Panama City, FL 32408
    Back to Search
    Property profile & analytics

    8219 Surf Dr Panama City, FL 32408

    View on Map
    • Residential income homes
    • 5,320 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 8219 Surf Dr

    Year built
    1999
    Property size
    5,320 SF
    Property type
    Residential income homes

    Description

    This exceptional Panama City Beach investment opportunity presents a four-unit, gulf-front duplex totaling 5,320 square feet on a 7,500 square foot lot. Built in 1999 and renovated in 2022, the property boasts a 10.86% cap rate and a substantial net operating income (NOI) of $380,000. Currently configured as four two-bedroom, two-bathroom units, the property is priced at $3,500,000, representing a price per square foot of $657.89 and a price per unit of $875,000. The property's permitted zoning allows for vacation rentals, and its unique design includes ample space underneath, providing additional parking and potential for various uses. Recent rental performance demonstrates significant income potential, exceeding $300,000 in bookings since March. Projected annual rental income is estimated at $385,000. The property's location offers unparalleled access to the Gulf, and its size allows for accommodating up to 35 guests simultaneously, making it ideal for large group rentals or events. With available contractor quotes for upgrades, this property presents a strong value-add opportunity with significant upside potential. The property's structural soundness and below-market price make it an attractive investment for both seasoned investors and those seeking a high-return fix-and-flip project. The substantial lot size of 7,500 square feet, along with an additional 7,500 square feet of air rights, offers further development potential. This is a rare opportunity to acquire a prime gulf-front property in Panama City Beach at a significantly discounted price.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Panama City
    County
    Bay
    State
    Florida
    Longitude
    -85.7846
    Latitude
    30.1631

    Comparable in this City

    • Value Estimation by Request
      3,000 SF

      2602 Willow Oak Ct

      Multifamily properties • 3,000 SF
      2602 Willow Oak Ct, Panama City, FL 32408
      View Details
    • Value Estimation by Request

      7205 Thomas Dr, Unit C3

      STORE/OFFICE (MIXED USE)
      7205 Thomas Dr, Panama City Beach, FL 32408-7501
      View Details
    • Value Estimation by Request
      1,158 SF

      8730 Thomas Dr Ste, Unit 1102

      STORE/OFFICE (MIXED USE) • 1,158 SF
      8730 Thomas Dr Ste, Panama City Beach, FL 32408-4757
      View Details
    • Value Estimation by Request
      395 SF

      9900 Thomas Dr, Unit C-1

      STORE/OFFICE (MIXED USE) • 395 SF
      9900 Thomas Dr, Panama City Beach, FL 32408-3804
      View Details
    • Value Estimation by Request
      390 SF

      9900 Thomas Dr, Unit 3-A

      STORE/OFFICE (MIXED USE) • 390 SF
      9900 Thomas Dr, Panama City Beach, FL 32408-3804
      View Details
    • Value Estimation by Request
      5,227 SF

      8730 Thomas Dr Ste, Unit 1110

      STORE/OFFICE (MIXED USE) • 5,227 SF
      8730 Thomas Dr Ste, Panama City Beach, FL 32408-4766
      View Details

    Similar Nearby for Sale

    • $599,000

      Beach Block Development Opportunity

      First tier lot near the beach ready for development.
      4119 Safari St, Panama City Beach, FL 32408
      View Details
    • $549,900
      2,509 SF

      Furnished Beach House with Rental

      Spacious, fully furnished beach house with rental income potential.
      3914 Ural St, Panama City, FL 32408
      View Details
    • New
      $499,000
      2,196 SF

      Panama City Beach Duplex Investment

      Two-unit property near beaches, offering immediate income potential.
      2432 Valley Oak Ct, Panama City Beach, FL 32408
      View Details
    • New
      $529,000
      2,176 SF

      Panama City Beach Duplex Opportunity

      Income-producing duplex near the beach with short-term rental potential.
      6328 Beach Dr, Panama City, FL 32408
      View Details
    • New
      $549,000
      1,150 SF

      Beachfront Townhome with Gulf Views

      Updated townhome across from the Gulf, ideal for rental.
      8706 Surf Dr, Panama City Beach, FL 32408
      View Details
    • Contact for pricing

      Updated Condo with Lake Views

      Tastefully decorated, fully furnished condo with lake views and resort amenities.
      9860 S Thomas Dr #309, Panama City, FL 32408
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Panama City Industrial Spaces Available

      Industrial spaces available for lease in Panama City, Florida.
      5908 Beach Dr, Panama City, FL 32408
      View Details
    • $213,000
      5,000 SF

      Panama City Commercial Space Available

      Versatile commercial space suitable for warehouse, retail, or office use.
      7622 Mcelvey Rd, Panama City, FL 32408
      View Details
    • $14 SF/Yr
      7,780 SF

      Conditioned Warehouse Near NSA Panama

      7,780 SF warehouse/office space near NSA Panama City.
      123 Gwyn Dr, Panama City, FL 32408
      View Details
    • $25 SF/Yr
      24,852 SF

      Class A Office Space Available

      First floor office space with utilities included, central location.
      2605 Thomas Dr, Panama City, FL 32408
      View Details
    • Contact for pricing

      Retail Space Near Gulf Coast

      Retail space with high visibility near the Gulf Coast.
      2533 Thomas Dr, Panama City, FL 32408
      View Details
    • $30 SF/Yr
      5,000 SF

      Retail Space on Thomas Drive

      Retail space available for lease on Panama City Beach.
      200 Thomas Dr, Panama City Beach, FL 32408
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    8219 Surf Dr
    Panama City, FL 32408
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    8219 Surf Dr, Panama City, FL, 32408
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!